Ratio of Earnings to Fixed Charges:

Our ratio of earnings to fixed charges for each of the periods indicated (dollars in millions):

	Fiscal Year															Supplemental pro forma twelve months ended February 3, 2007
											Three months ended May 5, 2007			Three months ended April 29, 2006
	2002		2003		2004		2005		2006
Fixed charges
Interest expense (total)	$	21.1	$	20.3	$	20.4	$	22.4	$	104.5	$	95.4		$	0.2	$	395.5
Interest factor attributable to rental expense		72.2		78.8		85.2		92.1		98.0		24.3			25.4		98.0
Total fixed charges	$	93.3	$	99.1	$	105.6	$	114.5	$	202.5	$	119.7		$	25.6	$	493.5
Earnings
Pre-tax income (loss) from continuing operations	$	223.4	$	274.7	$	326.9	$	368.6	$	110.0	$	(33.5	)	$	83.1	$	(190.7	)
Plus fixed charges		93.3		99.1		105.6		114.5		202.5		119.7			25.6		493.5
Total earnings	$	316.7	$	373.8	$	432.5	$	483.1	$	312.5	$	86.2		$	108.6		302.8
Ratio of earnings to fixed charges(1)		3.4		3.8		4.1		4.2		1.5		—			4.2		—
Deficiency		—		—		—		—		—	$	(33.5	)		—	$	(190.7	)

(1)

This ratio is computed by dividing the total earnings by the total fixed charges. Earnings are defined as income (loss) before income taxes and cumulative effect of accounting change, plus fixed charges. Fixed charges are defined as total interest expense related and an estimate of the interest component within rent expense.